XML 114 R98.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Guarantor Financial Information (Condensed Consolidating Balance Sheet) (Details) - USD ($)
$ in Millions
Jan. 30, 2016
Jan. 31, 2015
Feb. 01, 2014
Feb. 02, 2013
Current Assets:        
Cash and Cash Equivalents $ 2,548 $ 1,681 $ 1,519 $ 773
Accounts Receivable, Net 261 252    
Inventories 1,122 1,036    
Other 225 230    
Total Current Assets 4,156 3,199    
Property and Equipment, Net 2,330 2,277    
Goodwill 1,318 1,318    
Trade Names and Other Intangible Assets, Net 411 411    
Net Investments in and Advances to/from Consolidated Affiliates 0 0    
Deferred Tax Assets, Net, Noncurrent 30 24    
Other Assets 248 247    
Total Assets 8,493 7,476 7,128  
Current Liabilities:        
Accounts Payable 668 613    
Accrued Expenses and Other 977 900    
Current Portion of Long-term Debt 6 0    
Income Taxes 224 166    
Total Current Liabilities 1,875 1,679    
Deferred Income Taxes 257 236    
Long-term Debt 5,715 4,722    
Other Long-term Liabilities 904 820    
Total Equity (Deficit) (258) 19 (369) (1,014)
Total Liabilities and Equity (Deficit) 8,493 7,476    
L Brands, Inc. [Member]        
Current Assets:        
Cash and Cash Equivalents 0 0 0 0
Accounts Receivable, Net 1 1    
Inventories 0 0    
Other 0 0    
Total Current Assets 1 1    
Property and Equipment, Net 0 0    
Goodwill 0 0    
Trade Names and Other Intangible Assets, Net 0 0    
Net Investments in and Advances to/from Consolidated Affiliates 5,368 4,635    
Deferred Tax Assets, Net, Noncurrent 0 0    
Other Assets 141 145    
Total Assets 5,510 4,781    
Current Liabilities:        
Accounts Payable 0 0    
Accrued Expenses and Other 100 83    
Current Portion of Long-term Debt 0      
Income Taxes (3) (4)    
Total Current Liabilities 97 79    
Deferred Income Taxes (3) (4)    
Long-term Debt 5,714 4,722    
Other Long-term Liabilities 0 0    
Total Equity (Deficit) (298) (16)    
Total Liabilities and Equity (Deficit) 5,510 4,781    
Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 2,190 1,462 1,353 417
Accounts Receivable, Net 202 197    
Inventories 978 919    
Other 115 146    
Total Current Assets 3,485 2,724    
Property and Equipment, Net 1,574 1,385    
Goodwill 1,318 1,318    
Trade Names and Other Intangible Assets, Net 411 411    
Net Investments in and Advances to/from Consolidated Affiliates 13,649 14,003    
Deferred Tax Assets, Net, Noncurrent 11 9    
Other Assets 40 30    
Total Assets 20,488 19,880    
Current Liabilities:        
Accounts Payable 333 300    
Accrued Expenses and Other 519 495    
Current Portion of Long-term Debt 0      
Income Taxes 237 183    
Total Current Liabilities 1,089 978    
Deferred Income Taxes (86) (62)    
Long-term Debt 597 597    
Other Long-term Liabilities 670 609    
Total Equity (Deficit) 18,218 17,758    
Total Liabilities and Equity (Deficit) 20,488 19,880    
Non-Guarantor Subsidiaries        
Current Assets:        
Cash and Cash Equivalents 358 219 166 356
Accounts Receivable, Net 58 54    
Inventories 144 117    
Other 110 84    
Total Current Assets 670 474    
Property and Equipment, Net 756 892    
Goodwill 0 0    
Trade Names and Other Intangible Assets, Net 0 0    
Net Investments in and Advances to/from Consolidated Affiliates 1,242 1,405    
Deferred Tax Assets, Net, Noncurrent 19 15    
Other Assets 679 682    
Total Assets 3,366 3,468    
Current Liabilities:        
Accounts Payable 335 313    
Accrued Expenses and Other 358 322    
Current Portion of Long-term Debt 6      
Income Taxes (10) (13)    
Total Current Liabilities 689 622    
Deferred Income Taxes 346 302    
Long-term Debt 1 0    
Other Long-term Liabilities 248 224    
Total Equity (Deficit) 2,082 2,320    
Total Liabilities and Equity (Deficit) 3,366 3,468    
Eliminations        
Current Assets:        
Cash and Cash Equivalents 0 0 $ 0 $ 0
Accounts Receivable, Net 0 0    
Inventories 0 0    
Other 0 0    
Total Current Assets 0 0    
Property and Equipment, Net 0 0    
Goodwill 0 0    
Trade Names and Other Intangible Assets, Net 0 0    
Net Investments in and Advances to/from Consolidated Affiliates (20,259) (20,043)    
Deferred Tax Assets, Net, Noncurrent 0 0    
Other Assets (612) (610)    
Total Assets (20,871) (20,653)    
Current Liabilities:        
Accounts Payable 0 0    
Accrued Expenses and Other 0 0    
Current Portion of Long-term Debt 0      
Income Taxes 0 0    
Total Current Liabilities 0 0    
Deferred Income Taxes 0 0    
Long-term Debt (597) (597)    
Other Long-term Liabilities (14) (13)    
Total Equity (Deficit) (20,260) (20,043)    
Total Liabilities and Equity (Deficit) $ (20,871) $ (20,653)